Beurs gesloten -
Euronext Paris
17:35:04 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,75
EUR
|
+3,30%
|
|
+3,06%
|
+6,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.997
|
13.451
|
14.686
|
10.791
|
12.526
|
13.373
|
-
|
-
|
Bedrijfswaarde
1 |
15.118
|
16.723
|
15.857
|
10.791
|
12.526
|
13.878
|
13.361
|
12.802
|
K/w-verhouding
|
14,7
x
|
14,8
x
|
10,7
x
|
10
x
|
10,8
x
|
11,4
x
|
10,3
x
|
9,65
x
|
Dividendrendement
|
4,43%
|
4,34%
|
5,65%
|
7,74%
|
6,66%
|
6,23%
|
6,53%
|
6,82%
|
Marktkapitalisatie/omzet
|
5,17
x
|
5,18
x
|
4,58
x
|
3,44
x
|
3,91
x
|
3,99
x
|
3,81
x
|
3,63
x
|
Bedrijfswaarde/omzet
|
5,58
x
|
6,44
x
|
4,95
x
|
3,44
x
|
3,91
x
|
4,14
x
|
3,8
x
|
3,48
x
|
Bedrijfswaarde/EBITDA
|
10,7
x
|
13,3
x
|
9,51
x
|
-
|
-
|
8,52
x
|
7,76
x
|
7,05
x
|
Bedrijfswaarde/FCF
|
16,1
x
|
13,8
x
|
8,31
x
|
-
|
-
|
11,1
x
|
10,5
x
|
9,43
x
|
FCF Yield
|
6,2%
|
7,22%
|
12%
|
-
|
-
|
8,98%
|
9,57%
|
10,6%
|
Price to Book
|
1,58
x
|
1,39
x
|
1,38
x
|
-
|
-
|
1,14
x
|
1,11
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
200.243
|
201.362
|
202.433
|
203.604
|
203.350
|
203.389
|
-
|
-
|
Referentieprijs
2 |
69,90
|
66,80
|
72,55
|
53,00
|
61,60
|
65,75
|
65,75
|
65,75
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.707
|
2.595
|
3.204
|
3.137
|
3.204
|
3.350
|
3.512
|
3.682
|
EBITDA
1 |
1.409
|
1.257
|
1.667
|
-
|
-
|
1.629
|
1.722
|
1.815
|
Bedrijfsresultaat (EBIT)
1 |
1.331
|
1.255
|
1.670
|
1.466
|
1.498
|
1.556
|
1.668
|
1.765
|
Operationele Marge
|
49,17%
|
48,36%
|
52,12%
|
46,73%
|
46,75%
|
46,44%
|
47,49%
|
47,93%
|
Resultaat voor belastingen (EBT)
1 |
1.295
|
1.224
|
1.658
|
1.403
|
1.511
|
1.552
|
1.706
|
1.811
|
Nettowinst (verlies)
1 |
959
|
910
|
1.369
|
1.074
|
1.165
|
1.179
|
1.297
|
1.386
|
Nettomarge
|
35,43%
|
35,07%
|
42,73%
|
34,24%
|
36,36%
|
35,2%
|
36,93%
|
37,63%
|
WPA
2 |
4,750
|
4,500
|
6,750
|
5,280
|
5,710
|
5,770
|
6,400
|
6,811
|
Free Cash Flow
1 |
936,7
|
1.208
|
1.908
|
-
|
-
|
1.246
|
1.278
|
1.358
|
FCF-marge
|
34,6%
|
46,54%
|
59,54%
|
-
|
-
|
37,2%
|
36,39%
|
36,86%
|
Kasstroomconversie (ebitda)
|
66,48%
|
96,04%
|
114,48%
|
-
|
-
|
76,47%
|
74,2%
|
74,8%
|
Kasstroomconversie (nettowinst)
|
97,67%
|
132,72%
|
139,36%
|
-
|
-
|
105,68%
|
98,54%
|
97,97%
|
Dividend per aandeel
2 |
3,100
|
2,900
|
4,100
|
4,100
|
4,100
|
4,094
|
4,296
|
4,486
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.619
|
791
|
794
|
835
|
754
|
1.589
|
758
|
790
|
1.548
|
794
|
823
|
780
|
806
|
824
|
841,6
|
835,1
|
857
|
882,1
|
EBITDA
1 |
-
|
409,3
|
421,3
|
-
|
340,3
|
-
|
349,3
|
-
|
-
|
-
|
-
|
-
|
-
|
392,1
|
435,6
|
407,4
|
429,1
|
429,7
|
Bedrijfsresultaat (EBIT)
1 |
-
|
409
|
406
|
412
|
332
|
744
|
343
|
378
|
722
|
369
|
393
|
356
|
381
|
385
|
399,7
|
389,5
|
405
|
422,8
|
Operationele Marge
|
-
|
51,71%
|
51,13%
|
49,34%
|
44,03%
|
46,82%
|
45,25%
|
47,85%
|
46,64%
|
46,47%
|
47,75%
|
45,64%
|
47,27%
|
46,72%
|
47,49%
|
46,64%
|
47,26%
|
47,93%
|
Resultaat voor belastingen (EBT)
1 |
-
|
423
|
396
|
-
|
292
|
-
|
337
|
375
|
-
|
370
|
398
|
356
|
387
|
393
|
437,8
|
410
|
432,3
|
433,4
|
Nettowinst (verlies)
1 |
744
|
321
|
304
|
302
|
224
|
527
|
261
|
286
|
547
|
285
|
305
|
276
|
299
|
303
|
331,9
|
311,1
|
327,7
|
328,7
|
Nettomarge
|
45,95%
|
40,58%
|
38,29%
|
36,17%
|
29,71%
|
33,17%
|
34,43%
|
36,2%
|
35,34%
|
35,89%
|
37,06%
|
35,38%
|
37,1%
|
36,77%
|
39,43%
|
37,25%
|
38,24%
|
37,26%
|
WPA
2 |
-
|
1,584
|
1,493
|
1,500
|
1,105
|
2,597
|
1,285
|
-
|
-
|
1,400
|
1,496
|
1,350
|
1,460
|
1,480
|
1,625
|
1,525
|
1,601
|
1,606
|
Dividend per aandeel
2 |
-
|
-
|
4,100
|
-
|
-
|
-
|
-
|
4,100
|
4,100
|
-
|
-
|
-
|
4,100
|
-
|
-
|
-
|
4,126
|
-
|
Datum van publicatie
|
30/07/21
|
4/11/21
|
9/02/22
|
29/04/22
|
29/07/22
|
29/07/22
|
28/10/22
|
8/02/23
|
8/02/23
|
28/04/23
|
28/07/23
|
27/10/23
|
7/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.121
|
3.272
|
1.170
|
-
|
-
|
505
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
12
|
571
|
Hefboom (schuld/ebitda)
|
0,7952
x
|
2,602
x
|
0,7021
x
|
-
|
-
|
0,3099
x
|
-
|
-
|
Free Cash Flow
1 |
937
|
1.208
|
1.908
|
-
|
-
|
1.246
|
1.278
|
1.358
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
9,79%
|
13,5%
|
-
|
-
|
11%
|
11,5%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
4,46%
|
3,42%
|
4,76%
|
-
|
-
|
3,8%
|
3,83%
|
4%
|
Totale activa
1 |
21.480
|
26.577
|
28.791
|
-
|
-
|
31.026
|
33.859
|
34.603
|
Nettoactief per aandeel
2 |
44,10
|
47,90
|
52,60
|
-
|
-
|
57,90
|
59,30
|
61,50
|
Cashflow per aandeel
2 |
4,870
|
6,250
|
9,640
|
-
|
-
|
6,180
|
6,450
|
6,840
|
Capex
1 |
45,3
|
56,4
|
47,3
|
-
|
-
|
51,7
|
54,6
|
57,8
|
Capex/omzet
|
1,67%
|
2,17%
|
1,48%
|
-
|
-
|
1,54%
|
1,56%
|
1,57%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
65,75
EUR Gemiddelde koersdoel
74,99
EUR Spread / Gemiddelde doel +14,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,74% | 14,28 mld. | | -6,44% | 88,47 mld. | | +15,32% | 84,55 mld. | | +12,36% | 26,01 mld. | | -6,65% | 17,28 mld. | | -16,11% | 13,16 mld. | | +16,00% | 9,52 mld. | | +26,11% | 8,75 mld. | | +27,22% | 7,13 mld. | | +7,48% | 5,32 mld. |
Beleggingsmanagement
|